[KLK] YoY Cumulative Quarter Result on 30-Jun-2012 [#3]

Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- 41.93%
YoY- -28.97%
View:
Show?
Cumulative Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 9,717,908 8,351,833 6,732,525 8,150,560 7,743,594 5,475,985 4,858,734 12.24%
PBT 902,088 1,079,079 867,060 1,087,666 1,466,956 949,545 544,543 8.77%
Tax -193,338 -221,186 -170,505 -257,915 -297,295 -209,437 -159,116 3.29%
NP 708,750 857,893 696,555 829,751 1,169,661 740,108 385,427 10.68%
-
NP to SH 683,624 820,953 659,738 788,978 1,110,799 701,295 368,770 10.82%
-
Tax Rate 21.43% 20.50% 19.66% 23.71% 20.27% 22.06% 29.22% -
Total Cost 9,009,158 7,493,940 6,035,970 7,320,809 6,573,933 4,735,877 4,473,307 12.37%
-
Net Worth 8,775,317 7,763,599 7,156,569 6,783,831 6,784,074 5,761,588 5,313,780 8.71%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 159,744 159,744 159,744 159,744 159,750 159,748 106,488 6.98%
Div Payout % 23.37% 19.46% 24.21% 20.25% 14.38% 22.78% 28.88% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 8,775,317 7,763,599 7,156,569 6,783,831 6,784,074 5,761,588 5,313,780 8.71%
NOSH 1,064,965 1,064,965 1,064,965 1,064,965 1,065,003 1,064,988 1,064,885 0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.29% 10.27% 10.35% 10.18% 15.10% 13.52% 7.93% -
ROE 7.79% 10.57% 9.22% 11.63% 16.37% 12.17% 6.94% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 912.51 784.23 632.18 765.34 727.10 514.18 456.27 12.23%
EPS 64.20 77.10 61.90 74.08 104.30 65.85 34.63 10.83%
DPS 15.00 15.00 15.00 15.00 15.00 15.00 10.00 6.98%
NAPS 8.24 7.29 6.72 6.37 6.37 5.41 4.99 8.71%
Adjusted Per Share Value based on latest NOSH - 1,064,965
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 861.77 740.63 597.03 722.78 686.69 485.60 430.87 12.24%
EPS 60.62 72.80 58.50 69.97 98.50 62.19 32.70 10.83%
DPS 14.17 14.17 14.17 14.17 14.17 14.17 9.44 7.00%
NAPS 7.7818 6.8847 6.3464 6.0158 6.016 5.1093 4.7122 8.71%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 21.40 24.20 21.72 22.94 22.16 16.42 11.90 -
P/RPS 2.35 3.09 3.44 3.00 3.05 3.19 2.61 -1.73%
P/EPS 33.34 31.39 35.06 30.96 21.25 24.94 34.36 -0.50%
EY 3.00 3.19 2.85 3.23 4.71 4.01 2.91 0.50%
DY 0.70 0.62 0.69 0.65 0.68 0.91 0.84 -2.99%
P/NAPS 2.60 3.32 3.23 3.60 3.48 3.04 2.38 1.48%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 19/08/15 20/08/14 20/08/13 29/08/12 16/08/11 18/08/10 26/08/09 -
Price 20.22 23.86 21.24 23.24 21.10 16.90 13.28 -
P/RPS 2.22 3.04 3.36 3.04 2.90 3.29 2.91 -4.40%
P/EPS 31.50 30.95 34.29 31.37 20.23 25.66 38.35 -3.22%
EY 3.17 3.23 2.92 3.19 4.94 3.90 2.61 3.29%
DY 0.74 0.63 0.71 0.65 0.71 0.89 0.75 -0.22%
P/NAPS 2.45 3.27 3.16 3.65 3.31 3.12 2.66 -1.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment